| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 571.00 | 19 495.00 | 13 076.00 | 32 571.00 |
BJ TOTAL (I) | 32 571.00 | 19 495.00 | 13 076.00 | 32 571.00 |
BT Goods | 3 163.00 | | 3 163.00 | 3 163.00 |
BZ Other receivables | 5 716.00 | | 5 716.00 | 5 716.00 |
CF Cash and cash equivalents | 13 270.00 | | 13 270.00 | 13 270.00 |
CJ TOTAL (II) | 22 149.00 | | 22 149.00 | 22 149.00 |
CO Grand total (0 to V) | 54 720.00 | 19 495.00 | 35 225.00 | 54 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 9 142.00 | 6 458.00 | | 9 142.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 900.00 | 2 684.00 | | 900.00 |
DL TOTAL (I) | 14 443.00 | 13 542.00 | | 14 443.00 |
DU Loans and Debts from Credit Institutions (3) | 15 000.00 | | | 15 000.00 |
DX Trade payables and related accounts | | 157.00 | | |
DY Tax and social security liabilities | 5 782.00 | 2 328.00 | | 5 782.00 |
EC TOTAL (IV) | 20 782.00 | 2 485.00 | | 20 782.00 |
EE Grand total (I to V) | 35 225.00 | 16 027.00 | | 35 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 120 252.00 | | 120 252.00 | 120 252.00 |
FJ Net sales | 120 252.00 | | 120 252.00 | 120 252.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 120 252.00 | |
FS Purchases of goods (including customs duties) | | | 52 105.00 | |
FT Inventory change (goods) | | | -480.00 | |
FW Other purchases and external expenses | | | 43 488.00 | |
FX Taxes, duties, and similar payments | | | 1 236.00 | |
FY Salaries and Wages | | | 20 081.00 | |
FZ Social Security Contributions | | | 2 281.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 544.00 | |
GE Other Expenses | | | 50.00 | |
GF Total Operating Expenses (II) | | | 119 305.00 | |
GG - OPERATING RESULT (I - II) | | | 947.00 | |
GR Interest and similar expenses | | | 47.00 | |
GU Total financial expenses (VI) | | | 47.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -47.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 120 252.00 | 94 752.00 | | 120 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 352.00 | 92 067.00 | | 119 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 900.00 | 2 684.00 | | 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 951.00 | 454.00 | | 18 951.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 951.00 | 454.00 | | 18 951.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 5 782.00 | 5 782.00 | | 5 782.00 |
VG Loans with a maturity of up to one year at origin | 15 000.00 | 15 000.00 | | 15 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 782.00 | 20 782.00 | | 20 782.00 |
